Cayman Plan, The Woodlands HillsWillisTX77318
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Willis at Cayman Plan, The Woodlands Hills, Willis, TX, 77318 with 5% annual appreciation on a $354,990 basis while $3,342/mo rent supports operations. Total monthly income totals $3,342/mo and a $1,738/mo payment preserves $818/mo for cash returns. Annual cash flow comes to $9,817/yr on $117,679 deployed, and return on cash invested reaches 28.25% in year one. Equity gained on principal adds $2,291/yr, and five-year appreciation sums $98,077 alongside rental yield of 11.3%. Five-year ROI measures 148.82% and total cumulative return in cash totals $175,124.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,342/mo property income versus a $1,738/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77318, Willis, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,287 (100%) |
| Owner Occupied HU | 7,710 (74.9%) |
| Renter Occupied HU | 1,462 (14.2%) |
| Vacant Housing Units | 1,115 (10.8%) |
| Median Home Value | $346,271 |
| Average Home Value | $433,090 |
Housing Distribution
Address Breakdown
Residential
9,572
Single Family
9,396
Multi-Family
176
Businesses
303
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
